17.96
Revenue₩B
12.14
12.15
12.43
12.37
12.53
12.62
12.80
12.88
13.10
13.19
19.78
1.02%
1.08%
65
5.34
Revenue growth%
12.49
11.73
9.39
11.03
12.08
10.66
10.61
8.53
6.56
7.17
9.38
8.53
10.63
39
8.61
Gross margin%
19.98
19.12
16.54
15.86
14.25
11.96
13.57
11.66
13.97
11.99
25.57
11.99
14.11
6
22.09
Operating margin%
6.23
6.71
8.52
7.84
6.05
3.94
1.34
1.54
1.71
3.16
16.82
1.71
5.00
7
8.61
Net margin%
8.02
6.86
5.48
5.63
8.15
7.63
6.35
3.44
2.26
2.66
19.46
3.44
5.99
91
34.08
P/E ratio (avg)x
50.26
57.02
63.67
76.62
78.85
92.22
108.3
114.7
137.0
164.7
25.39
114.7
85.54
88
24.29
EV/EBITx
35.36
35.51
39.59
39.28
36.17
34.37
34.20
36.49
38.22
42.57
32.82
36.49
36.33
92
20.63
FCF yield (avg)%
23.83
25.01
23.62
22.83
22.37
24.15
23.61
21.93
23.79
25.23
29.77
23.79
23.71
35
29.18
FCF margin%
33.11
32.21
34.16
35.02
33.49
31.77
32.83
32.86
32.81
31.05
25.71
32.81
32.85
66
1.426
FCF / Net incomex
0.375
0.410
0.437
0.498
0.489
0.536
0.637
0.624
0.744
0.771
1.062
0.637
0.517
62
25.95
ROIC%
9.77
11.22
8.45
8.83
9.01
10.27
9.84
11.18
9.52
11.82
26.07
10.27
9.80
15
25.05
Return on equity%
26.09
25.14
25.42
26.36
24.87
23.81
24.55
25.37
24.42
27.14
2.10
24.55
25.26
49
5.04
Return on assets%
13.84
15.70
15.75
16.35
15.87
13.82
12.33
10.10
8.12
10.58
19.21
10.58
13.83
20
598.54
EPS₩
915.23
929.45
929.09
991.03
1,022
1,129
1,175
1,135
1,151
1,119
652.20
1.85%
1.86%
—
16.96
EPS growth%
5.37
7.46
6.24
4.06
6.34
4.29
4.10
3.20
3.51
3.70
14.75
3.70
4.19
36
248.67
Bookvalue per sh₩
414.15
446.39
442.65
470.79
480.77
498.21
533.38
566.64
612.61
651.02
485.65
6.25%
3.79%
—
126.06
FCF per share₩
426.99
454.83
411.79
367.62
361.76
336.50
304.78
288.91
289.51
258.93
97.27
(6.47%)
(4.77%)
—
122.41
Dividend per sh₩
564.07
574.71
618.95
724.08
806.78
777.57
819.99
868.63
829.71
911.84
491.95
2.48%
5.21%
—
21.87
Div yield (avg)%
25.71
27.96
29.23
31.75
31.22
28.97
29.74
32.21
30.35
32.70
7.62
30.35
30.05
12
10.97
Payout ratio%
1.35
1.29
1.54
0.40
1.81
0.40
2.57
1.67
0.40
0.40
21.82
0.40
1.32
48
10.56
Shares (diluted)M
10.09
9.675
10.48
8.939
8.390
7.664
7.102
6.946
7.553
7.944
10.27
(1.09%)
(2.42%)
30
23.56
Buyback yield%
19.59
18.63
18.33
15.81
14.49
15.43
15.91
15.94
15.89
14.94
11.66
15.89
15.90
57
1.208
D/E ratiox
0.388
0.366
0.339
0.376
0.406
0.391
0.355
0.362
0.400
0.438
0.570
0.391
0.382
94
16.13
Enterprise value₩B
13.28
14.96
16.42
16.36
17.81
20.09
18.75
20.74
19.24
18.85
18.32
1.14%
2.74%
75
7.606
LT debt₩B
9.465
8.911
8.822
9.057
8.623
8.470
8.223
8.674
9.036
8.090
6.409
(1.27%)
(1.23%)
33
Revenue
₩13.19B
1.08%
1.00×
Cost of revenue
₩6.787B
1.24%
1.02×
Operating expenses
₩2.488B
0.56%
0.95×
Goodwill & intangibles
17.29%
Spread over hurdle
55.66%